Evercore Investment Banking Pitch Book slide image

Evercore Investment Banking Pitch Book

Weighted Average Cost of Capital Analysis SIRE WACC Analysis - Capital Asset Pricing Model CAPM WACC 1. 2. 3. 4. 5. 6. 7. Partnership/Corporation Ciech SA Genesis Energy, L.P. Solvay SA Tata Chemicals Limited Türkiye Sise ve Cam Fabrikalari A.S. Sisecam Resources LP 3 Risk-free Rate Unlevered Beta Debt Total Capitalization Adjusted Levered Equity Beta 4 Market Risk Premium Small Company Risk Premium 6 Equity Cost of Capital Pre-Tax Cost of Debt? After-Tax Cost of Debt WACC 5 Unit/Share Price 1/26/23 $11.16 11.85 114.67 11.65 2.20 $23.91 3.8% 0.45 25.3% 0.56 Supply-Side MRP 6.2% 9.3% 8.1% 2.1% 6.6% 4.6% Market Equity Value $588.2 1,452.6 11,829.4 2,968.7 6,512.5 $483.1 Historical MRP 7.5% 10.0% 8.7% Note: Capital structure includes effect of dilutive securities and GP interest; does not attribute value to the IDRs 2-year historical raw betas from FactSet; Adjusted Equity Beta calculated as: (0.67) * Raw Beta + (0.33) × 1.0 Unlevered Beta calculated as: Adjusted Equity Beta x (E/(E + D x (1-T)); assumes corporate tax rate of 29.6% 20-year Treasury as of January 26, 2023 Source: Kroll 50 Total Debt and Preferred Equity Mean Median Confidential - Preliminary and Subject to Change ($ in millions, except per unit/ share amounts, $470.5 4,313.0 3,488.8 781.4 2,201.4 $137.0 Total Debt / Total Capitalization 0.39 15.0% 8.0% 20.0% 7.9% 25.0% 7.8% 30.0% 7.7% 35.0% 7.6% 44.4% 74.8% 22.8% 20.8% 25.3% 37.6% 25.3% 22.1% 0.39 15.0% 8.4% 20.0% 8.3% 25.0% 8.2% 30.0% 8.1% 35.0% 8.0% Adjusted Beta 1 Supply-Side MRP WACC Sensitivity Debt / Total Cap 0.44 8.3% 8.2% 8.1% 0.74 0.94 0.65 0.56 0.55 8.0% 7.9% 0.69 0.65 0.53 0.49 8.6% 8.5% 8.4% 8.2% 8.1% Historical MRP WACC Sensitivity Debt / Total Cap 0.44 8.8% 8.7% 8.6% 8.5% 8.4% Unlevered Beta 2 0.49 9.1% 9.0% 8.9% 8.8% 8.7% Kroll for Decile 9, including companies with an equity market capitalization of $190.0 million to $451.8 million Equity Cost of Capital calculated as: Risk-free rate of 3.8% + (Levered Equity Beta of 0.56 x Market Risk Premium of 6.2% (Supply Side) or 7.5% (Historical) + Small Company Risk Premium of 2.1% Based on ICE BofA US High Yield Index (BB) EVERCORE 0.45 0.30 0.53 0.46 0.43 0.43 0.45 0.44 0.54 8.9% 8.8% 8.6% 8.5% 8.4% 0.54 9.5% 9.4% 9.3% 9.1% 9.0% ŞİŞECAM
View entire presentation